| Revenue | DKK 418K | — |
| EBITDA | DKK -41K | +10% |
| Net profit | DKK -43K | +13% |
| Total assets | DKK 144K | -47% |
| Equity | DKK 43K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 | 742 | 534 | 572 | 444 | 414 | 430 | 538 | 424 | 625 | 264 | — | 418 |
| Staff expenses | -88 | -907 | -598 | -413 | -412 | -384 | -424 | -446 | -439 | -463 | -504 | -453 | -459 |
| EBITDA | 240 | -173 | -66 | 159 | 32 | 30 | 5 | 93 | -15 | 161 | -240 | -46 | -41 |
| Depreciation & amort. | -0 | -10 | -3 | -0 | -1 | -3 | -6 | -9 | -21 | -22 | -21 | -18 | -14 |
| EBIT | 240 | -183 | -69 | 159 | 31 | 27 | -1 | 84 | -36 | 139 | -261 | -64 | -55 |
| Net financials | -1 | -5 | -3 | -3 | -2 | 0 | 0 | -1 | -1 | -2 | -1 | 0 | 0 |
| Profit before tax | 239 | -96 | -52 | 156 | 29 | 27 | -1 | 83 | -38 | 137 | -262 | -64 | -55 |
| Tax | 60 | 46 | 10 | 40 | 7 | 6 | 0 | 19 | -8 | 28 | -54 | -14 | -11 |
| Net profit | 179 | -142 | -62 | 116 | 23 | 21 | -1 | 64 | -30 | 109 | -207 | -49 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 489 | 490 | 187 | 299 | 267 | 357 | 325 | 513 | 444 | 538 | 229 | 275 | 144 |
| Equity | 245 | 102 | 40 | 157 | 179 | 200 | 199 | 263 | 233 | 343 | 136 | 86 | 43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 387 | 146 | 142 | 87 | 158 | 126 | 247 | 211 | 196 | 93 | 188 | 102 |
| Total debt | 243 | 387 | 146 | 142 | 87 | 158 | 126 | 247 | 211 | 196 | 93 | 188 | 102 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|